249014

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$42,228

Cash Investment

$42,900

Profit

102%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$160,990
Buyer's Premium
Purchase Closing Costs
$2,127
Loan Points
$3,380
Loan Closing Costs
$4,523
Total Acquisition Cost
$171,020
Initial Loan Funding
$128,792
Cash Required to Close
$42,228
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,228

Loan Terms
Initial Loan Funding
$128,792
Rehab Loan Funding
$40,200
Total Loan Commitment
$168,992
Points
$3,380
Loan Closing Costs
$4,523
Interest Carry
$8,520
Total Financing Cost
$16,424

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,127
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,127
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$708
Misc.
Total Loan Closing
$4,523

Residual
As Repaired Value (ARV)
$281,700
Sale Costs
%
$16,902
Property Taxes
%
$1,803
Property Insurance
%
$354
Interest Carry - Purchase Loan Funding
$6,762
Interest Carry - Rehab Loan Funding
$1,759
Net Exit Price
$254,120
Cash Investment
$42,228
Loan payoff
$168,992
Estimated Profit
$42,900
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.